Valuation Stadio Holdings Limited
Stocks
SDO
ZAE000248662
Miscellaneous Educational Service Providers
|
End-of-day quote
Johannesburg S.E.
25/09/2026
|
5-day change | 1st Jan Change | ||
| 16.25 ZAR | 0.00% |
|
-12.11% | +22.18% |
| 08-28 | Stadio Holdings Limited, H1 2026 Earnings Call, Aug 28, 2026 | |
| 08-28 | STADIO Holdings Posts H1 Core HEPS ?24.5 Cps | RE |
Company Valuation: Stadio Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 1,640 | 3,181 | 4,176 | 4,440 | 5,840 | 11,305 |
| Change | - | 93.95% | 31.29% | 6.32% | 31.53% | 93.59% |
| Enterprise Value (EV) 1 | 1,736 | 3,315 | 4,198 | 4,425 | 5,820 | 11,401 |
| Change | - | 90.91% | 26.64% | 5.41% | 31.53% | 95.89% |
| P/E | -13.4x | 25.9x | 25.7x | 21.7x | 22.6x | 35x |
| PBR | 1.1x | 1.93x | 2.36x | 2.46x | 2.99x | 5.42x |
| PEG | - | -0x | 0.8x | 0.8x | 0.9x | 1.4x |
| Capitalization / Revenue | 1.75x | 2.9x | 3.44x | 3.14x | 3.62x | 6.14x |
| EV / Revenue | 1.86x | 3.02x | 3.46x | 3.13x | 3.61x | 6.19x |
| EV / EBITDA | 7.57x | 12.2x | 13.3x | 12.8x | 14.2x | 22.7x |
| EV / EBIT | 9.23x | 14.1x | 15.1x | 14.4x | 15.6x | 24.8x |
| EV / FCF | 11.8x | -43.9x | 25.5x | 18x | 88.7x | 109x |
| FCF Yield | 8.5% | -2.28% | 3.93% | 5.55% | 1.13% | 0.92% |
| Dividend per Share 2 | - | 0.047 | 0.089 | 0.1 | 0.151 | 0.184 |
| Rate of return | - | 1.25% | 1.81% | 1.92% | 2.19% | 1.38% |
| EPS 2 | -0.1453 | 0.145 | 0.191 | 0.241 | 0.305 | 0.38 |
| Distribution rate | - | 32.4% | 46.6% | 41.5% | 49.5% | 48.4% |
| Net sales 1 | 934.9 | 1,098 | 1,214 | 1,414 | 1,612 | 1,841 |
| EBITDA 1 | 229.5 | 270.6 | 315.3 | 346.9 | 410.2 | 502.5 |
| EBIT 1 | 188.2 | 234.5 | 277.9 | 307.9 | 372.4 | 458.9 |
| Net income 1 | -119.8 | 126 | 165.6 | 208.2 | 261.9 | 327.5 |
| Net Debt 1 | 96.34 | 133.9 | 21.74 | -14.98 | -19.52 | 95.76 |
| Reference price 2 | 1.95 | 3.75 | 4.91 | 5.22 | 6.90 | 13.30 |
| Nbr of stocks (in thousands) | 840,997 | 848,193 | 850,527 | 850,545 | 846,317 | 850,000 |
| Announcement Date | 15/03/21 | 14/03/22 | 15/03/23 | 29/02/24 | 24/03/25 | 17/03/26 |
1ZAR in Million2ZAR
Estimates
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 841M | |
| 13.96x | 0.84x | 5.27x | 3.35% | 8.75B | |
| 8.03x | 0.89x | 4.35x | -.--% | 6.66B | |
| 17.97x | 2.63x | 8.53x | 7.75% | 5.15B | |
| 14.14x | 2.05x | 7.6x | - | 4.11B | |
| 130.94x | 6.94x | 46.59x | -.--% | 4.07B | |
| 10.58x | 0.9x | 3.66x | - | 3.23B | |
| 10.37x | - | - | - | 1.91B | |
| Average | 29.43x | 2.38x | 12.67x | 2.78% | 4.34B | |
| Weighted average by Cap. | 26.94x | 2.08x | 10.99x | 2.81% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- SDO Stock
- Valuation Stadio Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
